Fra G
Fra G
Fra G
3b $194 m financial impact (industrial dispute and grounding of Qantas fleet transformation cost $376m Notes 2012 12,494 784 2,446 15,724 2011 12,042 842 2,010 14,894
Revenue and Other income Net passenger revenue Net freight revenue Other Total Expenditure Manpower and staff related Fuel Aircraft operating variable Depn n Amortisation Non-cancellable aircraft operating lease rentals Ineffective and non-designated derivatives Share of net profit of associates and JO other Total Statutory (loss)/profit BITE and net finance costs Finance income Finance costs Net Attribute to Members of Qantas Non-controlling interests (Loss)/EPS attributable to embers of Qantas Total comprehensive income attributable to Members of Qantas
25 15 3
3,774 4,220 2,980 1,384 549 165 -3 2,828 15,897 -173 181 -357 -176
3,695 3,627 2,768 1,249 566 120 -22 2,455 14,458 436 192 -305 -113
5 5
-245 1 8 -10.8
250 -1 11
-277
217
BALANCE SHEET 2012 Current assets Cash and cash equivalents 10 3,398 2011 3,496
Receivables Other financial assets Inventories Assets classified as held for sale Other Total CA Non-Current assets Receivables Other financial assets Investments accounted for using the equity method PPE Intangible assets Other Total NCA Current liabilities Payables Revenue received in advance Interest bearing liabilities Other financial liabilities Provisions Liabilities classified as held for sale Total Non-Current liabilities Revenue received in advance Interest bearing liabilities Other financial liabilities Provisions DTL Total NCL Net assets Equity Issued capital Treasury shares Reserves Retained earnings Equity attributable to members of Qantas
11 25 12 13 14
11 25 15 16 17
19 20 21 25 22 13
20 21 25 22 18
23 23
4 5,889
4 6,151
CASH FLOW Operating activities Investing activities Cash and cash equivalents
26
1,810 -2282
10
3,398
Goowill
146
164
g of Qantas fleet
% in 2011
13.50%
373
17.79%
16.98%
15.19%
-63
55.75%
Difference -98
% in 2012 62.23%
84
20.35%
18.21%
8.18% AASB 139 Financial instruments: Recognition and Measurement AASB 102 Inventories
7.58%
7.23%
49 -53 487 17
3.00%
2.78%
89.96%
138 105
26.36% 44.56%
27.87% 49.19%
7.94% 3.42%
114
8.01%
AASB 139 Financial instruments: Recognition and Measurement 7.31% AASB 137 Provisions, Contingen Liabilities and Contingent Assets
25 -24
13.90% 66.45%
Provision
1,307
1103
-243
19.75%
AASB 117 Leases 22.86% AASB 18 AASB 119 Employee Benefits -17.30% AASB 116 PPE
28 196 -98
-18
n and Measurement
n and Measurement
n and Measurement
n and Measurement
204
18.50%